| Company | Price | Valuation | Profitability | Cash & leverage | Quality | Rating | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | P/B | P/S | EV / EBITDA | DCF upside | Gross margin | Operating margin | Net margin | ROE | ROIC | FCF yield | Debt / equity | Net debt / EBITDA | Interest coverage | Current ratio | Dividend yield | Piotroski (0-9) | Altman Z | Rating score (1-5) | |||
| $518.32 | 13.29× | 7.1× | 2.46× | 8.38× | 13.1% | 50.4% | 25.5% | 18.8% | 54.4% | 2.0% | 17.6% | 0.9× | -0.84× | 14.82× | 25.84× | 1.3% | 6 | 0.02 | 3 | B+ | |
| $1,218.68 | 29.87× | 2.97× | 6.85× | 20.89× | -54.0% | 46.7% | 29.1% | 22.9% | 9.9% | 3.3% | 2.1% | 0.27× | 0.44× | 9.98× | 15.76× | 2.0% | 6 | — | 1 | C- | |
| $55.74 | -9.87× | -191.95× | 1.22× | -85.61× | 285.5% | 79.1% | -10.2% | -11.8% | 1864.9% | -0.6% | 4.8% | -88.68× | 60.82× | -5.33× | 0.57× | 2.6% | 5 | 0.22 | 2 | C+ | |
| $188.67 | 17.17× | 2.5× | 2.43× | 24.15× | -92.6% | 57.1% | 19.1% | 14.7% | 15.1% | 1.7% | 16.5% | 4.26× | 13.67× | 0.45× | 1.17× | 2.4% | 4 | -0.01 | 2 | C+ | |
| $177.93 | 15.54× | 1.98× | 1.79× | -6.14× | 126.2% | 56.5% | 16.3% | 12.1% | 13.4% | 5.0% | 21.3% | 1.27× | -14.37× | 0.38× | 0.41× | 2.5% | 8 | 0.04 | 3 | B+ | |
| $115.15 | 16.58× | 1.68× | 1.27× | 11.64× | 91.4% | 45.2% | 9.1% | 7.6% | 10.0% | 0.4% | 22.3% | 0.33× | -0.29× | 643.64× | 3.21× | 3.4% | 5 | 0.15 | 4 | A- | |
| Peer median | — | 16.58× | 1.98× | 1.79× | 11.64× | 91.4% | 56.5% | 16.3% | 12.1% | 13.4% | 1.7% | 16.5% | 0.33× | 0.44× | 0.45× | 1.17× | 2.5% | 5 | 0.1 | 2 | — |





